Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.75% first-year return on $167k initial cash invested.
-22.75%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$1,957
Rent
-$3,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,957 income − $5,120 expenses = $3,163 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,089
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,957
Total Expenses
$5,120
Mortgage P&I
181%
$3,549
Property Taxes
10%
$196
Home Insurance
13%
$256
HOA
9%
$180
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$489